| Revenue | DKK 44K | -166% |
| EBITDA | DKK 21K | +113% |
| Net profit | DKK 22K | +113% |
| Total assets | DKK 395K | +1% |
| Equity | DKK 352K | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 355 | 396 | 394 | 227 | 168 | 62 | 145 | 62 | 186 | 45 | 144 | -66 | 44 |
| Staff expenses | -286 | -515 | -397 | -244 | -36 | -87 | -67 | -73 | -93 | -94 | -95 | -97 | -22 |
| EBITDA | 69 | -119 | -2 | -16 | 132 | -25 | 78 | -12 | 94 | -49 | 48 | -163 | 21 |
| Depreciation & amort. | 29 | -30 | -14 | -7 | -8 | -14 | -11 | -7 | -7 | -6 | -0 | -0 | -0 |
| EBIT | 40 | -149 | -16 | -23 | 123 | -39 | 66 | -18 | 87 | -55 | 48 | -163 | 21 |
| Net financials | -2 | 6 | -3 | -3 | -5 | -4 | -5 | -4 | -5 | -10 | -4 | -2 | 0 |
| Profit before tax | 38 | -142 | -19 | -26 | 118 | -43 | 61 | -23 | 81 | -65 | 45 | -165 | 22 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 38 | -142 | -19 | -26 | 118 | -43 | 61 | -23 | 81 | -65 | 45 | -165 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 819 | 589 | 541 | 442 | 583 | 524 | 600 | 545 | 720 | 506 | 547 | 390 | 395 |
| Equity | 509 | 366 | 348 | 321 | 439 | 396 | 457 | 435 | 516 | 451 | 496 | 331 | 352 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 310 | 223 | 193 | 121 | 144 | 128 | 143 | 111 | 204 | 55 | 51 | 59 | 42 |
| Total debt | 310 | 223 | 193 | 121 | 144 | 128 | 143 | 111 | 204 | 55 | 51 | 59 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Audit | Audit | 1992 | — | — |
AB Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Erik Lorenzen | Audit | 0 companies |
| Asger Briete Wiuff | Audit | 0 companies |
| Inge Christiansen | Board of Directors | 0 companies |
| Johannes Ib Hansen | Board of Directors | 0 companies |